[BKAWAN] YoY TTM Result on 31-Dec-2013 [#1]

Stock

[BKAWAN] BATU KAWAN BHD

Announcement Date

19-Feb-2014

Admission Sponsor

Sponsor

Financial Year

30-Sep-2014

Quarter

31-Dec-2013 [#1]

Profit Trend

QoQ- 3.74%

YoY- -12.94%

Quarter Report

BKB FY2014 Q1 Quarterly Report.pdf

Latest QR

Upcoming QR

BKAWAN's Result

BKAWAN's Financial Summary

View:

Show?

YoY %

Horiz. %

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
TTM Result
Revenue	18,148,912	15,291,020	12,127,374	9,653,428	2,651,914	301,251	234,227	106.33%
YoY %	18.69%	26.09%	25.63%	264.02%	780.30%	28.61%	-	-
Horiz. %	7,748.43%	6,528.29%	5,177.62%	4,121.40%	1,132.20%	128.61%	100.00%	-
PBT	1,397,728	1,861,909	1,325,727	1,318,016	830,288	807,396	606,241	14.92%
YoY %	-24.93%	40.44%	0.59%	58.74%	2.84%	33.18%	-	-
Horiz. %	230.56%	307.12%	218.68%	217.41%	136.96%	133.18%	100.00%	-
Tax	-61,608	-287,950	-298,746	-250,842	-95,968	806	-4,771	53.10%
YoY %	78.60%	3.61%	-19.10%	-161.38%	-12,006.70%	116.89%	-	-
Horiz. %	1,291.30%	6,035.42%	6,261.71%	5,257.64%	2,011.49%	-16.89%	100.00%	-
NP	1,336,120	1,573,959	1,026,981	1,067,174	734,320	808,202	601,470	14.21%
YoY %	-15.11%	53.26%	-3.77%	45.33%	-9.14%	34.37%	-	-
Horiz. %	222.14%	261.69%	170.75%	177.43%	122.09%	134.37%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
NP to SH	635,185	755,412	481,528	501,788	576,395	799,349	599,892	0.95%
YoY %	-15.92%	56.88%	-4.04%	-12.94%	-27.89%	33.25%	-	-
Horiz. %	105.88%	125.92%	80.27%	83.65%	96.08%	133.25%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Tax Rate	4.41%	15.47%	22.53%	19.03%	11.56%	-0.10%	0.79%	-
YoY %	-71.49%	-31.34%	18.39%	64.62%	11,660.00%	-112.66%	-	-
Horiz. %	558.23%	1,958.23%	2,851.90%	2,408.86%	1,463.29%	-12.66%	100.00%	-
Total Cost	16,812,792	13,717,061	11,100,393	8,586,254	1,917,594	-506,951	-367,243	-
YoY %	22.57%	23.57%	29.28%	347.76%	478.26%	-38.04%	-	-
Horiz. %	-4,578.11%	-3,735.15%	-3,022.63%	-2,338.03%	-522.16%	138.04%	100.00%	-
								-
YoY %	0.00%	0.00%	0.00%	0.00%	0.00%	0.00%	-	-
Horiz. %	-	-	-	-	-	-	-	-
Net Worth	6,452,988	5,944,124	4,869,338	4,715,364	3,897,656	3,802,298	3,342,179	11.57%
YoY %	8.56%	22.07%	3.27%	20.98%	2.51%	13.77%	-	-
Horiz. %	193.08%	177.85%	145.69%	141.09%	116.62%	113.77%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Dividend
Div	223,177	203,858	246,963	228,406	270,969	397,243	275,235	-3.43%
YoY %	9.48%	-17.45%	8.12%	-15.71%	-31.79%	44.33%	-	-
Horiz. %	81.09%	74.07%	89.73%	82.99%	98.45%	144.33%	100.00%	-
Div Payout %	35.14%	26.99%	51.29%	45.52%	47.01%	49.70%	45.88%	-
YoY %	30.20%	-47.38%	12.68%	-3.17%	-5.41%	8.33%	-	-
Horiz. %	76.59%	58.83%	111.79%	99.22%	102.46%	108.33%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Equity
Net Worth	6,452,988	5,944,124	4,869,338	4,715,364	3,897,656	3,802,298	3,342,179	11.57%
YoY %	8.56%	22.07%	3.27%	20.98%	2.51%	13.77%	-	-
Horiz. %	193.08%	177.85%	145.69%	141.09%	116.62%	113.77%	100.00%	-
NOSH	435,951	406,296	408,501	413,628	415,971	416,918	418,819	0.66%
YoY %	7.30%	-0.54%	-1.24%	-0.56%	-0.23%	-0.45%	-	-
Horiz. %	104.09%	97.01%	97.54%	98.76%	99.32%	99.55%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Ratio Analysis
NP Margin	7.36%	10.29%	8.47%	11.05%	27.69%	268.28%	256.79%	-
YoY %	-28.47%	21.49%	-23.35%	-60.09%	-89.68%	4.47%	-	-
Horiz. %	2.87%	4.01%	3.30%	4.30%	10.78%	104.47%	100.00%	-
ROE	9.84%	12.71%	9.89%	10.64%	14.79%	21.02%	17.95%	-
YoY %	-22.58%	28.51%	-7.05%	-28.06%	-29.64%	17.10%	-	-
Horiz. %	54.82%	70.81%	55.10%	59.28%	82.40%	117.10%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Per Share
RPS	4,480.28	3,763.51	2,968.75	2,333.84	637.52	72.26	55.93	107.48%
YoY %	19.05%	26.77%	27.20%	266.08%	782.26%	29.20%	-	-
Horiz. %	8,010.51%	6,728.96%	5,307.97%	4,172.79%	1,139.85%	129.20%	100.00%	-
EPS	156.80	185.93	117.88	121.31	138.57	191.73	143.23	1.51%
YoY %	-15.67%	57.73%	-2.83%	-12.46%	-27.73%	33.86%	-	-
Horiz. %	109.47%	129.81%	82.30%	84.70%	96.75%	133.86%	100.00%	-
DPS	55.00	50.00	60.00	55.00	65.00	95.00	65.00	-2.74%
YoY %	10.00%	-16.67%	9.09%	-15.38%	-31.58%	46.15%	-	-
Horiz. %	84.62%	76.92%	92.31%	84.62%	100.00%	146.15%	100.00%	-
NAPS	15.93	14.63	11.92	11.40	9.37	9.12	7.98	12.19%
YoY %	8.89%	22.73%	4.56%	21.66%	2.74%	14.29%	-	-
Horiz. %	199.62%	183.33%	149.37%	142.86%	117.42%	114.29%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Adjusted Per Share Value based on latest NOSH - 413,628
RPS	4,090.67	3,446.52	2,733.45	2,175.83	597.73	67.90	52.79	106.34%
YoY %	18.69%	26.09%	25.63%	264.02%	780.31%	28.62%	-	-
Horiz. %	7,748.95%	6,528.74%	5,177.97%	4,121.67%	1,132.28%	128.62%	100.00%	-
EPS	143.17	170.27	108.53	113.10	129.92	180.17	135.21	0.95%
YoY %	-15.92%	56.89%	-4.04%	-12.95%	-27.89%	33.25%	-	-
Horiz. %	105.89%	125.93%	80.27%	83.65%	96.09%	133.25%	100.00%	-
DPS	50.30	45.95	55.66	51.48	61.08	89.54	62.04	-3.43%
YoY %	9.47%	-17.45%	8.12%	-15.72%	-31.78%	44.33%	-	-
Horiz. %	81.08%	74.07%	89.72%	82.98%	98.45%	144.33%	100.00%	-
NAPS	14.5447	13.3977	10.9752	10.6282	8.7851	8.5702	7.5331	11.57%
YoY %	8.56%	22.07%	3.26%	20.98%	2.51%	13.77%	-	-
Horiz. %	193.08%	177.85%	145.69%	141.09%	116.62%	113.77%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Financial Quarter End Date
Date	30/12/16	31/12/15	31/12/14	31/12/13	31/12/12	30/12/11	30/12/10	-
Price	18.40	17.50	17.34	19.60	19.00	17.46	16.90	-
P/RPS	0.41	0.46	0.58	0.84	2.98	24.16	30.22	-51.13%
YoY %	-10.87%	-20.69%	-30.95%	-71.81%	-87.67%	-20.05%	-	-
Horiz. %	1.36%	1.52%	1.92%	2.78%	9.86%	79.95%	100.00%	-
P/EPS	11.73	9.41	14.71	16.16	13.71	9.11	11.80	-0.09%
YoY %	24.65%	-36.03%	-8.97%	17.87%	50.49%	-22.80%	-	-
Horiz. %	99.41%	79.75%	124.66%	136.95%	116.19%	77.20%	100.00%	-
EY	8.52	10.62	6.80	6.19	7.29	10.98	8.48	0.07%
YoY %	-19.77%	56.18%	9.85%	-15.09%	-33.61%	29.48%	-	-
Horiz. %	100.47%	125.24%	80.19%	73.00%	85.97%	129.48%	100.00%	-
DY	2.99	2.86	3.46	2.81	3.42	5.44	3.85	-4.12%
YoY %	4.55%	-17.34%	23.13%	-17.84%	-37.13%	41.30%	-	-
Horiz. %	77.66%	74.29%	89.87%	72.99%	88.83%	141.30%	100.00%	-
P/NAPS	1.16	1.20	1.45	1.72	2.03	1.91	2.12	-9.55%
YoY %	-3.33%	-17.24%	-15.70%	-15.27%	6.28%	-9.91%	-	-
Horiz. %	54.72%	56.60%	68.40%	81.13%	95.75%	90.09%	100.00%	-

	31/12/16	31/12/15	31/12/14	31/12/13	31/12/12	31/12/11	31/12/10	CAGR
Price Multiplier on Announcement Date
Date	14/02/17	17/02/16	16/02/15	19/02/14	20/02/13	22/02/12	23/02/11	-
Price	19.80	17.80	18.72	20.00	18.58	18.80	15.98	-
P/RPS	0.44	0.47	0.63	0.86	2.91	26.02	28.57	-50.08%
YoY %	-6.38%	-25.40%	-26.74%	-70.45%	-88.82%	-8.93%	-	-
Horiz. %	1.54%	1.65%	2.21%	3.01%	10.19%	91.07%	100.00%	-
P/EPS	12.63	9.57	15.88	16.49	13.41	9.81	11.16	2.08%
YoY %	31.97%	-39.74%	-3.70%	22.97%	36.70%	-12.10%	-	-
Horiz. %	113.17%	85.75%	142.29%	147.76%	120.16%	87.90%	100.00%	-
EY	7.92	10.45	6.30	6.07	7.46	10.20	8.96	-2.03%
YoY %	-24.21%	65.87%	3.79%	-18.63%	-26.86%	13.84%	-	-
Horiz. %	88.39%	116.63%	70.31%	67.75%	83.26%	113.84%	100.00%	-
DY	2.78	2.81	3.21	2.75	3.50	5.05	4.07	-6.15%
YoY %	-1.07%	-12.46%	16.73%	-21.43%	-30.69%	24.08%	-	-
Horiz. %	68.30%	69.04%	78.87%	67.57%	86.00%	124.08%	100.00%	-
P/NAPS	1.24	1.22	1.57	1.75	1.98	2.06	2.00	-7.65%
YoY %	1.64%	-22.29%	-10.29%	-11.62%	-3.88%	3.00%	-	-
Horiz. %	62.00%	61.00%	78.50%	87.50%	99.00%	103.00%	100.00%	-

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions

Be the first to like this. Showing 0 of 0 comments

Featured Posts

MQ Chat

New Update. Discover investment communities that resonate with your ideas

Latest Videos

MQ Market Updates - 4 July 2024

MQ Trader

MQ Trading Signals

2024-07-05 10:50:00

EMA 5

5 Mins

BUY

2024-07-05 10:45:00

ADX

5 Mins

BUY

2024-07-05 10:15:00

EMA 5

5 Mins

SELL

2024-07-05 09:55:00

ADX

5 Mins

SELL

2024-07-05 09:55:00

TURTLE SYSTEM 20

5 Mins

SELL

More Trading Signals

Apps

MQ Chat

Send individual or group chats with anyone on i3investor

MQ Trader

Earn MQ Points while trading with MQ Trader

MQ Affiliate

Earn side income from Affiliate Program

MQdemy

Online learning and teaching marketplace

Hot Stocks Today >

PTRANS

PERAK TRANSIT BERHAD

1000

MPI

MALAYSIAN PACIFIC INDUSTRIES

959

HLIND

HONG LEONG INDUSTRIES BHD

950

DNEX

DAGANG NEXCHANGE BERHAD

823

SALCON

SALCON BHD

760

JCY

JCY INTERNATIONAL BERHAD

734

YTLPOWR

YTL POWER INTERNATIONAL BHD

631

TOPGLOV

TOP GLOVE CORPORATION BHD

630

MAYBANK

MALAYAN BANKING BHD

628

WCT

WCT HOLDINGS BERHAD

599

Daily Stocks

INIX-OR

0.02

0.00

141,839,900

HSI-CXV

0.10

-0.02

134,285,700

EDUSPEC-OR

0.005

0.00

75,002,700

NOVAMSC

0.26

+0.03

72,794,300

HSI-CV4

0.07

-0.02

72,221,000

HSI-HWE

0.135

+0.02

66,583,700

AHB-WC

0.075

0.00

59,358,000

SNS

0.93

+0.045

57,194,900

HSI-CXN

0.18

-0.03

56,441,200

HSI-HWW

0.235

+0.02

56,406,000

More active Stocks

NESTLE

124.00

+2.00

2,900

KOBAY

2.45

+0.27

8,052,500

DLADY

35.94

+0.26

2,100

KLK

20.32

+0.24

186,500

IJM-C76

0.725

+0.165

95,000

YBS

0.945

+0.16

24,920,900

CRESNDO

3.77

+0.14

969,600

SIMEPROP-C18

0.765

+0.135

10,000

AIRPORT

10.12

+0.12

359,400

PPB

14.28

+0.10

56,400

More gainer Stocks

TOYOVEN

0.87

-0.19

9,702,400

MRDIY-C28

0.085

-0.165

113,000

APOLLO

6.65

-0.15

1,200

SALUTE

0.55

-0.13

11,983,100

KUAISHO-C17

0.08

-0.12

58,800

SYNERGY

1.48

-0.10

2,107,000

CARLSBG

18.66

-0.10

60,900

HSI-HWX

0.665

-0.10

5,000

HLFG

17.24

-0.10

800

THETA

1.80

-0.09

3,258,500

More loser Stocks

Featured Advertisers / Partners

Top Brokers >

AmEquities

Affin Hwang

Rakuten Trade

Hong Leong Bank

Books Review >

Ride The Bull Short The Bear

CS Tan

4.9 / 5.0

This book is the result of the author's many years of experience and observation throughout his 26 years in the stockbroking industry. It was written for general public to learn to invest based on facts and not on fantasies or hearsay....

Read More